Terraced E3 3 beds 2 baths

Montague Mews, Treadgare Terrace, Mile End E3

London, England · E3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£49,895

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,696	£52,471	£53,259	£54,590	£55,955	£267,971
Total Expenses	£41,062	£41,152	£41,241	£41,385	£41,532	£206,372
Profit Before Tax	£10,634	£11,319	£12,017	£13,205	£14,423	£61,599
Profit After Tax	£8,613	£9,169	£9,734	£10,696	£11,683	£49,895
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£8,624	£31,169	£49,004	£62,954	£48,089	£199,840
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	16%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change